investorscraft@gmail.com

Intrinsic Value of CB Financial Services, Inc. (CBFV)

Previous Close$28.61
Intrinsic Value
Upside potential
Previous Close
$28.61

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CB Financial Services, Inc. operates as a bank holding company primarily serving regional markets through its subsidiary, Community Bank. The company generates revenue through traditional banking activities, including commercial and retail lending, deposit services, and wealth management. Its core markets are concentrated in Pennsylvania and West Virginia, where it maintains a community-focused approach, emphasizing personalized customer relationships. CB Financial Services differentiates itself through localized decision-making and competitive loan products, positioning it as a trusted financial partner for small businesses and individual clients. The bank’s conservative underwriting and strong deposit base contribute to its stability in a competitive regional banking landscape. While not a dominant national player, its niche focus allows for steady market penetration and customer retention in underserved rural and semi-urban areas.

Revenue Profitability And Efficiency

In FY 2024, CB Financial Services reported revenue of $49.1 million, with net income of $12.6 million, reflecting a net margin of approximately 25.6%. Diluted EPS stood at $2.38, indicating efficient earnings conversion. Operating cash flow was $6.8 million, though capital expenditures were negligible, suggesting disciplined cost management. The absence of significant capex underscores a lean operational model focused on core banking activities rather than expansionary investments.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its loan portfolio and interest income, supported by a stable deposit base. With no reported capital expenditures, CB Financial Services demonstrates high capital efficiency, reinvesting minimal resources into physical infrastructure. The diluted EPS of $2.38 highlights effective earnings distribution across its 5.13 million outstanding shares, though further analysis of net interest margin and non-interest income would provide deeper insights into sustainability.

Balance Sheet And Financial Health

CB Financial Services maintains a solid balance sheet, with cash and equivalents of $49.6 million against total debt of $34.7 million, indicating strong liquidity. The debt level appears manageable relative to cash reserves, suggesting low near-term solvency risk. However, a detailed breakdown of long-term liabilities and asset quality would be necessary to fully assess financial resilience, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

The company’s growth appears steady but modest, with no aggressive expansion signaled by zero capital expenditures. Its dividend policy is shareholder-friendly, with a $1.00 per share payout, translating to a yield of approximately 4.2% based on current share price estimates. This suggests a focus on returning capital to investors rather than pursuing high-growth strategies, aligning with its community banking ethos.

Valuation And Market Expectations

Trading at a P/E ratio derived from its $2.38 EPS, CB Financial Services is likely valued conservatively relative to regional banking peers. Market expectations seem aligned with its stable, low-growth profile, though investor sentiment may hinge on interest rate trends and local economic conditions. A comparative analysis with similar-sized banks would clarify whether its valuation reflects intrinsic strengths or sector-wide pressures.

Strategic Advantages And Outlook

CB Financial Services benefits from its community-centric model, which fosters customer loyalty and reduces attrition. Its conservative balance sheet and disciplined cost structure provide resilience in economic downturns. The outlook remains stable, though growth opportunities may be limited without strategic acquisitions or product diversification. Regional economic health and regulatory changes will be key factors influencing future performance.

Sources

Company filings (10-K), CIK 0001605301

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount